Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.13% first-year return on $104k initial cash invested.
-6.13%
Cash On Cash
4.95%
Cap Rate
0.8
DSCR
$2,658
Rent
-$531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,658 income − $3,189 expenses = $531 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,820
Closing costs
1%
$4,091
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,658
Total Expenses
$3,189
Mortgage P&I
80%
$2,114
Property Taxes
3%
$70
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292